GROUND FLOOR COST TO BUILD

SPACE AREA COST PER SQM

LIVING AREA 16.2 PHP 25,000.00
DINING AREA 6 PHP 25,000.00
KITCHEN 6 PHP 25,000.00
MAID'S ROOM 3.6 PHP 20,000.00
T&B 2.4 PHP 20,000.00
TOTAL AREA 34.2
SERVICE AREA 10 PHP 10,000.00
PARKING 25 PHP 10,000.00
SECOND FLOOR
COMMON AREA 4.5 PHP 25,000.00
BEDROOM 1 7.5 PHP 25,000.00
BEDROOM 2 7.5 PHP 25,000.00
T&B 2.4 PHP 25,000.00
MASTER BEDROOM 9 PHP 25,000.00
T&B & W.I.C 8 PHP 25,000.00
BALCONY 3 PHP 25,000.00
TOTAL AREA 41.9
TOTAL SELLABLE AREA 76.1
TOTAL LOT AREA 75 PHP 8,000.00

MISC. AND TRANSFER COST

PROBABLE INVESTMENT COST
COST TO BUILD PROBABLE SELLING PRICE
EST. COST COST PER SQM EST. COST
PHP 405,000.00 PHP 37,500.00 PHP 607,500.00
PHP 150,000.00 PHP 37,500.00 PHP 225,000.00
PHP 150,000.00 PHP 37,500.00 PHP 225,000.00
PHP 72,000.00 PHP 30,000.00 PHP 108,000.00
PHP 48,000.00 PHP 30,000.00 PHP 72,000.00

PHP 100,000.00 PHP 15,000.00 PHP 150,000.00

PHP 250,000.00 PHP 15,000.00 PHP 375,000.00

PHP 112,500.00 PHP 37,500.00 PHP 168,750.00

PHP 187,500.00 PHP 37,500.00 PHP 281,250.00
PHP 187,500.00 PHP 37,500.00 PHP 281,250.00
PHP 60,000.00 PHP 37,500.00 PHP 90,000.00
PHP 225,000.00 PHP 37,500.00 PHP 337,500.00
PHP 200,000.00 PHP 37,500.00 PHP 300,000.00
PHP 75,000.00 PHP 37,500.00 PHP 112,500.00

PHP 2,222,500.00 PHP 3,333,750.00

PHP 600,000.00 PHP 12,000.00 PHP 900,000.00
PHP 2,822,500.00 PHP 4,233,750.00
AGENT'S COMMISSION AND ADMIN
COST PHP 635,062.50
PHP 423,375.00 MISC. AND TRANSFER COST PHP 423,375.00
PHP 3,245,875.00 PHP 5,292,187.50
PHP 1,111,250.00
PHP 300,000.00

PHP 2,046,312.50